[MEDIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MEDIA] MEDIA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.35%
YoY- 2913700.0%
Quarter Report
Latest QR
Upcoming QR
MEDIA's Result
MEDIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Revenue 303,177 278,698 245,800 370,503 295,985 0 283,090 6.52%
PBT 33,148 24,354 33,900 188,648 153,288 0 192,030 -80.19%
Tax -2,794 -3,066 -5,844 -13,832 -11,567 0 -14,532 -78.12%
NP 30,353 21,288 28,056 174,816 141,720 0 177,498 -80.36%
-
NP to SH 30,353 21,288 28,056 174,816 141,720 0 177,498 -80.36%
-
Tax Rate 8.43% 12.59% 17.24% 7.33% 7.55% - 7.57% -
Total Cost 272,824 257,410 217,744 195,687 154,264 0 105,592 139.87%
-
Net Worth 221,269 215,635 209,934 239,486 306,891 0 329,848 -30.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Net Worth 221,269 215,635 209,934 239,486 306,891 0 329,848 -30.78%
NOSH 540,736 540,304 539,538 540,723 540,683 540,734 540,734 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
NP Margin 10.01% 7.64% 11.41% 47.18% 47.88% 0.00% 62.70% -
ROE 13.72% 9.87% 13.36% 73.00% 46.18% 0.00% 53.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 56.07 51.58 45.56 68.52 54.74 0.00 52.35 6.53%
EPS 5.61 3.94 5.20 32.33 26.21 0.00 32.83 -80.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4092 0.3991 0.3891 0.4429 0.5676 0.00 0.61 -30.78%
Adjusted Per Share Value based on latest NOSH - 541,428
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 27.33 25.13 22.16 33.40 26.68 0.00 25.52 6.51%
EPS 2.74 1.92 2.53 15.76 12.78 0.00 16.00 -80.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1944 0.1893 0.2159 0.2767 0.00 0.2974 -30.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 -
Price 1.66 1.56 1.79 1.48 1.47 0.22 0.22 -
P/RPS 2.96 3.02 3.93 0.00 2.69 0.00 0.42 504.86%
P/EPS 29.57 39.59 34.42 0.00 5.61 0.00 0.67 3181.09%
EY 3.38 2.53 2.91 0.00 17.83 0.00 149.21 -96.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 3.91 4.60 3.94 2.59 0.00 0.36 832.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 29/11/04 27/08/04 19/05/04 27/02/04 29/01/04 - 16/10/03 -
Price 1.76 1.49 1.67 2.16 1.71 0.00 0.22 -
P/RPS 3.14 2.89 3.67 0.00 3.12 0.00 0.42 538.68%
P/EPS 31.35 37.82 32.12 0.00 6.52 0.00 0.67 3362.72%
EY 3.19 2.64 3.11 0.00 15.33 0.00 149.21 -97.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 3.73 4.29 5.76 3.01 0.00 0.36 883.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment